Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.27% first-year return on $75,498 initial cash invested.
-9.27%
Cash On Cash
4.01%
Cap Rate
0.65
DSCR
$2,328
Rent
-$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,328 income − $2,911 expenses = $583 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,498
Downpayment
20%
$54,760
Closing costs
1%
$2,738
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,328
Total Expenses
$2,911
Mortgage P&I
60%
$1,404
Property Taxes
26%
$614
Home Insurance
4%
$102
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256